Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.48% first-year return on $47,124 initial cash invested.
-4.48%
Cash On Cash
5.55%
Cap Rate
0.93
DSCR
$1,920
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$224k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,124
Downpayment
20%
$44,880
Closing costs
1%
$2,244
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$2,096
Mortgage P&I
58%
$1,118
Property Taxes
20%
$377
Home Insurance
4%
$78
HOA
1%
$24
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11718 Silver Pr, San Antonio, TX 78254 | $1,695 | 4 | 2 | 1731 | 0.4 mi |
11631 Welch Hallow, San Antonio, TX 78254 | $1,950 | 4 | 2 | 1694 | 0.7 mi |
11234 Dublin Trce, San Antonio, TX 78254 | $1,750 | 4 | 2 | 1644 | 1 mi |
8102 Bending Tree, San Antonio, TX 78254 | $1,800 | 4 | 2 | 1843 | 1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality